Pharmaniaga Berhad M Incorporated In Malaysia QUARTERLY REPORT ON CONSOLIDATION RESULTS FOR THE THIRD QUARTER ENDED 30 SEPTEMBER 2010

Transcription

1 QUARTERLY REPORT ON CONSOLIDATION RESULTS FOR THE THIRD QUARTER ENDED 30 SEPTEMBER 2010 THE FIGURES HAVE NOT BEEN AUDITED I(A). CONDENSED CONSOLIDATED INCOME STATEMENT Preceding year Nine Nine Current year corresponding months months quarter quarter to to 30/9/ /9/ /9/ /9/2009 RM'000 RM'000 RM'000 RM' (a) Revenue 334, ,962 1,002, ,890 (b) Cost of sales (282,670) (283,779) (849,182) (825,621) (c) Gross profit 51,667 46, , ,269 (d) Other income ,609 4,707 (e) Expenses (35,416) (35,572) (103,720) (98,473) (f) Finance costs (1,018) (1,062) (2,835) (3,321) (g) Share of results of associates (86) (294) (941) (234) (h) Profit before income tax 15,405 9,427 48,163 53,948 (i) Income tax (5,770) (3,032) (14,701) (14,337) (j) Zakat (1,200) - (1,200) - (k) Profit for the period 8,435 6,395 32,262 39,611 Attributable to: INDIVIDUAL QUARTER CUMULATIVE QUARTER (l) Owners of the Parent 8,586 6,059 32,640 38,279 (m) Minority interests (151) 336 (378) 1,332 Profit for the period 8,435 6,395 32,262 39, Earnings per share Significant Basic event are (based during disclosed the on 2010: year is in106,977,788 disclosed Note XX to[2009: Note the financial 12 to thestatements. financial statements. 106,977,788] ordinary shares) 8.03 sen 5.66 sen sen sen sen sen sen sen sen sen 1

2 I(B). CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME INDIVIDUAL QUARTER CUMULATIVE QUARTER Preceding year Nine Nine Current year corresponding months months quarter quarter to to 30/9/ /9/ /9/ /9/2009 RM'000 RM'000 RM'000 RM'000 Profit for the period 8,435 6,395 32,262 39,611 Foreign currency translation (1,137) 1,779 (1,232) 3,016 differences for foreign operations Other comprehensive income for the period, net of tax (1,137) 1,779 (1,232) 3,016 Total comprehensive income for the period 7,298 8,174 31,030 42,627 Attributable to: Owners of the Parent 7,449 7,838 31,408 41,295 Minority interests (151) 336 (378) 1,332 Total comprehensive income for 7,298 8,174 31,030 42,627 the period The condensed Consolidated Income Statement and Statement of Comprehensive Income should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December

3 II. 1. CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION Unaudited As at end of current quarter Audited As at preceding financial year end 30/09/ /12/2009 ASSETS Non-current assets Property, plant and equipment 276, ,515 Prepaid lease payment 2,971 3,033 Goodwill 28,820 28,820 Investment in associates 5,621 6,562 Deferred tax assets if more than one, please consider disclosing 3,421 as other investments 3, , , Current assets Inventories 232, ,067 Receivables 218, ,418 Amounts due from related companies 9,619 15,699 Amounts due from associates 1,298 1,789 Cash, bank balances and deposits 29, ,408 Tax recoverable 9,491 8, , ,411 Total assets 817, ,245 3

4 II. CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONT'D) Unaudited Audited As at end of As at preceding current quarter financial year end 30/09/ /12/2009 EQUITY AND LIABILITIES 3. Equity attributable to Owners of the Parent Share capital 106, ,978 Reserves Share premium 22,447 22,447 Other reserves (3,653) (2,421) Retained profits 298, , , , Minority interests 15,325 15,703 Total equity 439, , Non-current liabilities Provision for defined benefit plan 3,126 2,449 Long term borrowings - 7,429 Deferred tax liabilities 1,530 3,131 Significant event are during as disclosed the year is indisclosed Note XX in to Note the financial 12 to thestatements. financial statements. 4,656 13, Current liabilities Payables 318, ,761 Amounts due to associates 1,335 4,571 Amount due to immediate holding company Amounts due to related companies Short term borrowings 51,123 39,539 Current portion of long term borrowings - 18,537 Tax payable 2,022 3, , ,900 Total liabilities 377, ,909 Total equity and liabilities 817, , Net assets per share attributable to Owners of the Parent RM 3.97 RM 4.03 The condensed Consolidated Statement of Financial Position should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December

5 III. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS Unaudited Nine months to Unaudited Nine months to Note 30/09/ /09/2009 Operating Activities Cash receipts from customers 931, ,940 Cash payments to suppliers (832,535) (797,717) Cash payments to employees and for expenses (94,839) (89,243) Cash generated from operations 4,378 32,980 Interest paid (2,768) (2,417) Interest received Income taxes paid (19,643) (20,948) Profit from Murabahah Commercial Paper (203) (485) Net cash (used in)/ generated from operating activities (17,385) 9,166 Investing Activities Purchase of property, plant and equipment (7,223) (6,235) Proceeds from disposal of property, plant and equipment Proceeds from disposal of non-current assets held for sale ,150 Deposit for disposal of non-current assets held for sale - 2,189 Net cash (used in)/ generated from investing activities (6,651) 28,222 Financing Activities Drawdown/ (repayments) of short term borrowings 24,635 (4,706) Dividend paid (37,709) (21,663) Redemption of Murabahah Commercial Papers (14,000) (16,000) Redemption of Murabahah Medium Term Notes (15,000) (15,000) Repayment of term loan (8,550) (14,850) Term loan interest paid (140) (777) Profit on Murabahah Medium Term Notes paid (713) (1,388) Net cash used in financing activities (51,477) (74,384) Effects of exchange rate changes 284 (1,617) Net change in Cash and Cash Equivalents Cash and Cash Equivalents as at beginning of financial period Cash and Cash Equivalents as at end of financial period (75,229) (38,613) 104,408 94,173 (a) 29,179 55,560 5

6 III. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (CONT'D) Unaudited Unaudited Nine Nine months months to to 30/09/ /09/2009 (a) Cash and Cash Equivalents comprise the following amounts: Current cash, bank balances and deposits - Unrestricted 29,179 55,560 Cash and cash equivalents 29,179 55,560 The condensed Consolidated Statement of Cash Flows should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December Significant event are as disclosed in Note XX to the financial statements. Significant event during the year is disclosed in Note 12 to the financial statements. 6

7 IV. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN TOTAL EQUITY Attributable to Owners of the Parent Non distributable Distributable Share Share Other Retained Minority Total Capital Premium Reserves Profits Total Interests Equity RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 Nine months to 30 September 2010 (unaudited) Balance as at 1 January ,978 22,447 (2,421) 303, ,633 15, ,336 Total comprehensive (expense)/ income for the period - - (1,232) 32,640 31,408 (378) 31, final gross dividend of 27 sen per share, less taxation of 25% (21,663) (21,663) - (21,663) 2009 special gross dividend of 10 sen per share, less taxation of 25% (8,023) (8,023) - (8,023) 2010 interim gross dividend of 10 sen per share, less taxation of 25% (8,023) (8,023) - (8,023) Balance as at 30 September ,978 22,447 (3,653) 298, ,332 15, ,657 7

8 IV. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN TOTAL EQUITY (CONT'D) Attributable to Owners of the Parent Non distributable Distributable Share Share Other Retained Minority Total Capital Premium Reserves Profits Total interests Equity RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 Nine months to 30 September 2009 (unaudited) Balance as at 1 January ,978 22,447 (6,491) 265, ,035 14, ,202 Total comprehensive income for the period - - 3,016 38,279 41,295 1,332 42, final gross dividend of 27 sen per share, less taxation of 25% (21,663) (21,663) - (21,663) Balance as at 30 September ,978 22,447 (3,475) 281, ,667 15, ,166 The condensed Consolidated Statement of Changes in Total Equity should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December

9 V. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS The notes to the condensed consolidated interim financial statements should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December Accounting policies and methods of computation The quarterly consolidated financial statements have been prepared by applying accounting policies and methods of computation consistent with those used in the preparation of the most recent audited financial statements of the Group and are in accordance with FRS 134, Interim Financial Reporting and Paragraph 9.22 of the Listing Requirements of Bursa Malaysia Securities Berhad ( Bursa Securities ), except for the adoption of the following new/revised Financial Reporting Standards ( FRS ) effective 1 January 2010 as disclosed below: FRS 7: Financial Instruments: Disclosure FRS 8: Operating Segments FRS 101 (Revised): Presentation of Financial Statements FRS 123 (Revised): Borrowing Costs FRS 139: Financial Instruments: Recognition and Measurement Amendments to FRS 1: First-time Adoption of Financial Reporting Standards and FRS 127: Consolidated and Separate Financial Statements: Cost of an Investment in a Subsidiary, Jointly Controlled Entity or Associate Amendments to FRS 132: Financial Instruments: Presentation Amendments to FRS 139: Financial Instruments: Recognition and Measurement, FRS 7: Financial Instruments: Disclosures and IC Interpretation 9: Reassessment of Embedded Derivatives Amendments to FRSs Improvements to FRSs (2009) IC Interpretation 9: Reassessment of Embedded Derivatives IC Interpretation 10: Interim Financial Reporting and Impairment The adoption of the above pronouncements does not have significant impact to the Group, except as described below: (a) FRS 8: Operating Segment With effect from 1 January 2010, the Group determines and presents operating segments based on information that is internally provided to the Managing Director of the Company, who is the Group s chief operating decision maker, which are similar to those currently disclosed externally. (b) FRS 101 (revised): Presentation of Financial Statements The Group applies FRS 101 (revised) which became effective as of 1 January This standard requires changes in the format of the financial statements including the amount directly attributable to owners of the parent in the primary statements. Pursuant to the revised standard, the Group presents all non-owner changes in equity separately in the consolidated statement of comprehensive income. Comparative information has been re-presented in conformity with the revised standard. Significant event are during as disclosed the year is indisclosed Note XX in to Note the financial 12 to thestatements. financial statements. 9

10 Significant event are during as disclosed the year is indisclosed Note XX in to Note the financial 12 topharmaniaga thestatements. financial statements. Berhad V. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (CONT'D) The Group applies has adopted The IC following Interpretation reclassification the amendment comparative 13, does which to FRS not figures became affect 117. have The the effective basic been Group restated and as has of diluted reassessed 1 following January earnings the/these* per adaption Pursuant share leasehold for of to the this current amendments land IC Interpretation, and andetermined prior to FRS periods. award 117: that 2. Audit report in respect of the 2009 financial statements The audit report on the Group s financial statements for the financial year ended 31 December 2009 was not qualified. 3. Seasonal or cyclical factors The Group s operations are not subject to any significant seasonal or cyclical factors. 4. Unusual items due to their nature, size or incidence There were no items affecting assets, liabilities, equity, net income, or cashflows that were unusual because of their nature, size or incidence in the current period. 5. Material changes in estimates used There were no changes in estimates of amounts reported in prior financial years that have a material effect in the current period. 6. Debt and equity securities The Group did not undertake any issuance and/or repayment of debt and equity securities, share buy-backs, share cancellations, shares held as treasury shares and resale of treasury shares for the current financial period ended 30 September 2010 except for the redemption of RM14.0 million Murabahah Commercial Papers in August 2010 and RM15.0 million Murabahah Medium Term Notes in September Dividend An interim gross dividend of 10 sen per share, less taxation of 25% on 106,977,788 ordinary shares of RM1.00 each in respect of the financial year ending 31 December 2010 amounting to RM8,023, was approved by the Board on 28 June 2010 and paid on 19 August

11 V. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 8. Operating segments In the prior year s audited consolidated financial statements, the basis of segmentation was on a primary format of business segments and a secondary format of geographical segment. In the current period ended 30 September 2010 and for the current financial year ending 31 December 2010, the basis of segmentation was changed to operating segments based on information reported internally to the Managing Director of the Company. Operating Segment information for the current financial period to 30 September 2010 is as follow: Revenue Pharmaceutical Medical trading, products Pharmaceutical marketing and and Other manufacturing distribution services operations Elimination Total RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 External revenue 384 1,000,561 1, ,002,232 Inter-segment revenue 104,103 5, ,013 (153,573) - Total revenue 104,487 1,005,885 1,420 44,013 (153,573) 1,002,232 Results Segment results 16,281 35,337 (633) 38,181 (32,696) 56,470 Unallocated corporate expenses (5,383) Profit from operations 51,087 Interest expense - (2,695) - (946) 806 (2,835) Interest income (806) 852 Share of results of associate (941) Profit before income tax 48,163 Income tax (14,701) zakat (1,200) Profit for the period 32,262 Attributable to: Owners of the Parent 32,640 Minority interest (378) Profit for the period 32, Material events subsequent to the end of the current financial period In the opinion of the Directors, there are no items, transactions or events of a material and unusual nature which have arisen since 30 September 2010 to the date of this announcement which would substantially affect the financial results of the Group for the nine months ended 30 September 2010 that have not been reflected in the condensed financial statements. 11

12 V. NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 10. Changes in the composition of the Group There were no significant changes in the composition of the Group for the current period including business combinations, acquisitions or disposals of subsidiaries and long term investments, restructuring or discontinued operations. 11. Acquisitions and disposals of property, plant and equipment Current year Nine months quarter to 30/09/ /09/2010 RM'000 RM'000 Total acquisitions of property, plant and equipment 3,432 12,024 Total disposals of property, plant and equipment - 1 Total profit on disposal The proceeds of RM0.5million was received from the sale of non current assets transacted in previous year. Significant 12. Contingent event are during liabilities as disclosed the year is indisclosed Note XX in to Note the financial 12 to thestatements. financial statements. There are no changes in the contingent liabilities as at the date of this announcement since the preceding financial year ended 31 December 2009 except as disclosed below: Description of contingent liabilities As at Increase Decrease As at 01/01/ /09/2010 Bank performance and reimbursement bonds for concession business undertaken by a subsidiary company 45, ,000 Bank guarantee for projects and utilities undertaken by subsidiary companies 19, (1,597) 18,675 64, (1,597) 63, Capital commitments There are no material capital commitments except as disclosed below: Authorised and contracted for: Property, plant and equipment 6,784 Authorised but not contracted for: Property, plant and equipment 3,006 1

13 There [Total were acquisitions no disposals acquisitions and disposals of unquoted and disposals of quoted investments of securities quoted Pharmaniaga and/or securities other properties than Berhad other securities in than thesecurities current in existing period. in existing subsidiaries [Total subsidiaries profit/(loss)* and associates andonassociates disposal in the V. NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 14. There [Total Income investments were tax no investments quoted in securities quoted other securities than securities other thaninsecurities existing subsidiaries in existingand subsidiaries associatesand areassociates follows:-]* as at 31 INDIVIDUAL QUARTER CUMULATIVE QUARTER Preceding year Nine Nine Current year corresponding months months quarter quarter to to 30/09/ /09/ /09/ /09/2009 RM'000 RM'000 RM'000 RM'000 Current tax - Malaysian income tax 4,736 3,611 16,279 14,188 - foreign income tax ,713 - over provision in prior years (96) - Deferred tax - reversal of net temporary differences 447 (1,251) (1,838) (1,564) 5,770 3,032 14,701 14,337 The Group's effective tax rate for the current quarter is 37.5%, which is higher than the statutory tax rate of 25% as a result of non-allowable expenses and losses in a subsidiary which has yet to commence operation. 15. Disposal of unquoted investments and/or properties There were no disposals of unquoted investments and/or properties in the current period. 16a) Acquisitions and disposals of quoted securities There were no acquisitions and disposals of quoted securities in the current period. 16b) Investments in quoted securities There were no investments in quoted securities other than securities in existing subsidiary as at 30 September Related party transactions Transaction value Balance outstanding Nine months ended As at 30/09/ /09/ /09/ /09/2009 RM'000 RM'000 RM'000 RM'000 Sales Subsidiaries of immediate holding company 2,005 6,354 9,619 20,898 Associates - - 1,298 1,542 2,005 6,354 10,917 22,440 Purchases Immediate holding company Subsidiaries of immediate holding company 2,845 1, Associates 10,990 13,329 1,335 1,552 14,054 15,540 1,587 1, Status of corporate proposals announced but not completed as at the date of this announcement Bursa Securities had through its letter dated 1 July 2010, granted a further extension of time of six (6) months from 30 June 2010 until 29 December 2010 for Pharmaniaga to comply with the Public Spread Requirement. As at the date of this announcement, Pharmaniaga s public shareholding spread stood at 13.06%. 1

14 There [Total are were acquisitions no no changes disposals acquisitions and indisposals the of Significant unquoted and contingent disposals ofsignificant quoted event investments liabilities during securities quoted Pharmaniaga event [or the and/or securities contingent are year other as properties isdisclosed than Berhad other assets securities in than inthe inthis Note securities current in part XX 12 existing should to period. inthe existing subsidiaries financial only [Total besubsidiaries included profit/(loss)* statements. and associates ifand applicable] onassociates Guidance disposal in the V. NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS There were [Total noinvestments in quoted securities other than securities in inexisting subsidiaries and associates are as as at follows:-] 31 March The status of the utilization of proceeds raised from a corporate proposal [to name the proposal] are as follows [This note 19. Borrowings and debt securities Details of Group borrowings and debt securities as at 30 September 2010 are as follows: Long term borrowings Short term borrowings Secured Unsecured Total Secured Unsecured Total Debt securities Domestic ,000 14,000 Foreign -IDR ,123 37,123 - There ATOTAL final Group were dividend did no changes not items of [ undertake ]%, affecting [less estimates any 25% assets, other of tax amounts liabilities, / issuance tax exempt reported and/or equity, / -single repayment net prior tier]*, income, financial -on of ordinary debt cashflows years andshares -equity that have that of securities, RM[ were a material - ] unusual each share 51,123 effect was buy-backs, because paid in the inof 51,123 current respect share their 20. Realised and Unrealised Profits of the Group As at 30/09/2010 RM'000 Realised profits 299,509 Unrealised loss (949) Total retained profits 298,560 The unrealised portion within unappropriated profit (retained earnings) as at 30 September 2010 mainly relate to foreign currency translation losses of cash balances, receivables and payables as at 30 September 2010 (RM0.9 million) 21. Material litigation Since the preceding financial year ended 31 December 2009, there are no changes in material litigation as at the date of this announcement except for the following: Danaharta Urus Sdn. Bhd. vs Safri bin Nawawi ( Safri ) and Hamimah Binti Idruss ( Hamimah ) (by original action) Safri bin Nawawi & Anor vs Danaharta Urus Sdn. Bhd. and 6 others (action by counterclaim) On 28 December 2004, Safri bin Nawawi and Hamimah binti Idruss, former directors of Safire, had each commenced an action by way of Counterclaim against the Company and its wholly-owned subsidiary, Safire Pharmaceuticals (M) Sdn Bhd ("Safire"), respectively in the legal suit originally filed by Danaharta Urus Sdn. Bhd. against them. The Company and Safire were named 4th Defendant and 3rd Defendant respectively and were served with the court papers on 11 January The Company and Safire had filed the Memorandum of Appearance in Court on 14 January 2005 and 18 January 2005 in respect of the Counterclaim. The Company and Safire had both filed their respective defense to the Action by Counterclaim on 31 January The Company and Safire had further filed applications to strike out the Counterclaim on 3 March The High Court had allowed the Company and Safire s applications to strike out the counterclaim on 14 July Subsequently, Safri filed the Notice of Appeal against the decision on 15 July The court has yet to fix any date for the case management on Safri s appeal. The Board of Directors of the Company upon consultation with the solicitors is of the opinion that the positions of both the Company and Safire are defendable. 14

15 V. NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Significant event are during as disclosed the year is indisclosed Note XX in to Note the financial 12 to thestatements. financial statements. 22. Comparison between the current quarter and the immediate preceding quarter The Group s revenue for the current quarter decreased by RM16.0 million or 4.6% from RM350.3 million in the immediate preceding quarter to RM334.3 million in the current quarter. The contraction in Group's revenue was mainly attributable to lower sales to government sector. In line with the lower revenue in the current quarter, the Group's profit before tax registered a decrease of 24.1% from RM20.3 million in the immediate preceding quarter to RM15.4 million in the current quarter. The decrease was further contributed by lower gross profit from private sector. 23. Review of performance for the current quarter and period In the current quarter under review, the Group's revenue was 1.3% higher at RM334.3 million from RM330.0 million registered in the same quarter last year, mainly due to higher sales to government sector. The Group s profit before tax also increased by 63.8% to RM15.4 million, from RM9.4 million in the same quarter last year. This was mainly due to higher gross profit margin as a result of the improvement in the production throughput during the current quarter. The Group s year-to-date revenue improved by 2.6% compared to the same period last year. Again, the growth has beendriven by sales to the government sector. However, the Group s profit before tax for the year to date declined by 10.6% to RM48.2 million, from RM53.9 million recorded in the same period last year. The contraction was the result of lower gross profit margin for the private sector sales coupled with an increase in selling and distribution expenses, and personnel costs. 24. Economic profit ( EP ) statement INDIVIDUAL QUARTER CUMULATIVE QUARTER Preceding year Nine Nine Current year corresponding months months quarter quarter to to 30/09/ /09/ /09/ /09/2009 RM'000 RM'000 RM'000 RM'000 Net operating profit after tax ( NOPAT ) computation: Earnings before interest and tax ( EBIT ) 16,212 11,306 51,086 57,504 Adjusted tax (4,053) (2,826) (12,772) (14,376) NOPAT 12,159 8,480 38,314 43,128 Economic charge computation: Average invested capital 308, , , ,188 Weighted average cost of capital ( WACC ) (%) 6.8% 6.4% 6.8% 6.4% Economic charge 5,242 5,059 15,727 15,177 Economic profit 6,917 3,421 22,587 27,951 The EP statement is as prescribed under the GLC Transformation program, and is disclosed on a voluntary basis. EP measures the value created by a business during a single period reflecting how much return a business makes over its cost of capital. The EP performance for the current period is recorded at RM22.6 million as compared to RM28.0 million in the same period of The decrease in EP was mainly due to lower gross profit. 15

16 V. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 25. Prospects The Group will continue to focus on improving production, controlling costs efficiently and growing market share to ensure continuous profits in the final quarter of the year. However, the Group is still working through the effects of the significant cost increases experienced at the end of last year, and the possible impact on the full year results for Profit forecast No commentary is made on any variance between actual profit from forecast profit, as it does not apply to the Group. 27. Earnings per share ( EPS ) Basic earnings per share INDIVIDUAL QUARTER CUMULATIVE QUARTER Preceding year Nine Nine Current year corresponding months months quarter quarter to to 30/09/ /09/ /09/ /09/2009 RM'000 RM'000 RM'000 RM'000 Profit attributable to Owners of the Parent 8,586 6,059 32,640 38,279 Weighted average number of ordinary shares in issue ( 000) 106, , , ,978 Basic earnings per share for: 8.03 sen 5.66 sen sen sen the amounts used [The as diluted numerators earnings inper calculating share is not basic shown and as diluted it isen not EPS, applicable and a reconciliation tosen the Group/ of the those effect sen amounts is anti-dilutive*]. to the sen net By Order of the Board WONG LEE LOO (MAICSA ) Kuala Lumpur NORHANA BINTI OTHMAN (LS ) 4 November 2010 Joint Secretaries 16